XKRX
35320K
Market cap572mUSD
Jun 09, Last price
7,730.00KRW
1D
0.78%
1Q
-3.38%
IPO
13.68%
Name
Daeduck Electronics Co Ltd
Chart & Performance
P/E
16.08
P/S
0.43
EPS
480.86
Div Yield, %
3.95%
Shrs. gr., 5y
—
Rev. gr., 5y
15.91%
Revenues
892.14b
-1.93%
Net income
23.76b
-6.36%
CFO
97.82b
-45.88%
Dividend
Mar 28, 2024305 KRW/sh
Profile
Daeduck Electronics Co., Ltd. provides various printed circuit boards (PCB) in South Korea and internationally. It offers thin PCBs for semiconductor packaging; and PCBs for smartphones market, as well as solutions to support 5G communication and autonomous vehicles market segments. The company is headquartered in Ansan-si, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | |||||
Revenues | 892,135,904 -1.93% | 909,651,487 -30.89% | 1,316,163,420 31.49% | ||
Cost of revenue | 851,696,960 | 856,761,861 | 1,045,272,789 | ||
Unusual Expense (Income) | |||||
NOPBT | 40,438,944 | 52,889,626 | 270,890,632 | ||
NOPBT Margin | 4.53% | 5.81% | 20.58% | ||
Operating Taxes | 6,404,081 | 2,998,332 | 60,594,925 | ||
Tax Rate | 15.84% | 5.67% | 22.37% | ||
NOPAT | 34,034,863 | 49,891,294 | 210,295,707 | ||
Net income | 23,762,727 -6.36% | 25,377,821 -86.20% | 183,925,143 191.82% | ||
Dividends | (15,464,211) | (20,615,455) | (15,464,211) | ||
Dividend yield | 1.94% | 1.48% | 1.59% | ||
Proceeds from repurchase of equity | |||||
BB yield | |||||
| Debt | |||||
Debt current | 9,329,989 | 7,116,256 | 8,106,102 | ||
Long-term debt | 6,900,781 | 13,424,220 | 19,643,918 | ||
Deferred revenue | 30,120,665 | 57,518,950 | 44,653,711 | ||
Other long-term liabilities | 16,752,742 | 11,920,595 | 7,886,784 | ||
Net debt | (29,195,729) | (189,413,804) | (100,632,047) | ||
| Cash flow | |||||
Cash from operating activities | 97,822,446 | 180,749,115 | 293,618,999 | ||
CAPEX | (59,595,441) | (117,049,022) | (207,386,180) | ||
Cash from investing activities | (116,081,806) | (197,490,763) | (258,781,285) | ||
Cash from financing activities | (20,620,391) | (28,906,070) | 12,241,406 | ||
FCF | 65,498,601 | 63,572,598 | 153,141,827 | ||
| Balance | |||||
Cash | 221,177,292 | 203,161,488 | 172,604,836 | ||
Long term investments | (175,750,793) | 6,792,793 | (44,222,769) | ||
Excess cash | 819,704 | 164,471,707 | 62,573,896 | ||
Stockholders' equity | 327,350,940 | 63,876,601 | 408,199,663 | ||
Invested Capital | 937,545,898 | 894,046,188 | 822,231,759 | ||
ROIC | 3.72% | 5.81% | 27.72% | ||
ROCE | 4.31% | 5.52% | 30.62% | ||
| EV | |||||
Common stock shares outstanding | 51,546 | 51,512 | 51,512 | ||
Price | 15,500.00 -42.70% | 27,050.00 43.12% | 18,900.00 -24.10% | ||
Market cap | 798,963,713 -42.66% | 1,393,411,610 43.12% | 973,585,192 -24.10% | ||
EV | 770,815,744 | 1,203,997,806 | 874,000,904 | ||
EBITDA | 157,875,300 | 167,939,169 | 375,696,068 | ||
EV/EBITDA | 4.88 | 7.17 | 2.33 | ||
Interest | 682,684 | 921,368 | 640,993 | ||
Interest/NOPBT | 1.69% | 1.74% | 0.24% | ||